[KERJAYA] QoQ Quarter Result on 30-Sep-2024 [#3]

Stock
[KERJAYA] KERJAYA PROSPEK GROUP BERHAD
Announcement Date
27-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
30-Sep-2024 [#3]
Profit Trend
QoQ- 24.28%
YoY- 29.59%
Quarter Report
Latest QR
Upcoming QR
KERJAYA's Result
KERJAYA's Financial Summary
View:
Show?
Quarter Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 504,843 395,410 337,140 489,042 362,225 309,277 297,246 42.21%
PBT 59,278 50,142 45,849 50,399 46,987 42,673 39,040 32.00%
Tax -13,117 -12,903 -12,241 -14,450 -11,372 -11,191 -9,617 22.91%
NP 46,161 37,239 33,608 35,949 35,615 31,482 29,423 34.90%
-
NP to SH 46,089 37,084 33,553 35,740 35,566 31,573 29,409 34.81%
-
Tax Rate 22.13% 25.73% 26.70% 28.67% 24.20% 26.23% 24.63% -
Total Cost 458,682 358,171 303,532 453,093 326,610 277,795 267,823 43.00%
-
Net Worth 1,186,949 1,172,776 1,160,166 1,147,555 1,147,555 1,134,944 1,122,334 3.79%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div 88,389 31,526 31,526 25,221 25,221 25,221 25,221 130.19%
Div Payout % 191.78% 85.01% 93.96% 70.57% 70.91% 79.88% 85.76% -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 1,186,949 1,172,776 1,160,166 1,147,555 1,147,555 1,134,944 1,122,334 3.79%
NOSH 1,262,712 1,267,207 1,267,207 1,267,207 1,267,207 1,267,207 1,267,207 -0.23%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 9.14% 9.42% 9.97% 7.35% 9.83% 10.18% 9.90% -
ROE 3.88% 3.16% 2.89% 3.11% 3.10% 2.78% 2.62% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 39.98 31.36 26.73 38.78 28.72 24.53 23.57 42.09%
EPS 3.65 2.94 2.66 2.83 2.82 2.50 2.33 34.77%
DPS 7.00 2.50 2.50 2.00 2.00 2.00 2.00 129.99%
NAPS 0.94 0.93 0.92 0.91 0.91 0.90 0.89 3.70%
Adjusted Per Share Value based on latest NOSH - 1,262,712
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 39.98 31.31 26.70 38.73 28.69 24.49 23.54 42.21%
EPS 3.65 2.94 2.66 2.83 2.82 2.50 2.33 34.77%
DPS 7.00 2.50 2.50 2.00 2.00 2.00 2.00 129.99%
NAPS 0.94 0.9288 0.9188 0.9088 0.9088 0.8988 0.8888 3.79%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 1.89 1.81 1.79 1.55 1.30 1.06 1.15 -
P/RPS 4.73 5.77 6.70 4.00 4.53 4.32 4.88 -2.05%
P/EPS 51.78 61.55 67.28 54.69 46.09 42.34 49.31 3.30%
EY 1.93 1.62 1.49 1.83 2.17 2.36 2.03 -3.30%
DY 3.70 1.38 1.40 1.29 1.54 1.89 1.74 65.13%
P/NAPS 2.01 1.95 1.95 1.70 1.43 1.18 1.29 34.29%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 27/11/24 27/08/24 29/05/24 29/02/24 21/11/23 18/08/23 23/05/23 -
Price 2.15 1.89 1.82 1.74 1.49 1.21 1.11 -
P/RPS 5.38 6.03 6.81 4.49 5.19 4.93 4.71 9.24%
P/EPS 58.90 64.27 68.40 61.39 52.83 48.33 47.60 15.21%
EY 1.70 1.56 1.46 1.63 1.89 2.07 2.10 -13.10%
DY 3.26 1.32 1.37 1.15 1.34 1.65 1.80 48.42%
P/NAPS 2.29 2.03 1.98 1.91 1.64 1.34 1.25 49.55%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment